2.908
Revenue¥B
2.690
2.890
3.122
3.373
3.562
3.839
4.128
4.423
4.661
4.916
3.095
6.66%
6.78%
51
11.99
Revenue growth%
24.88
26.32
23.88
23.62
23.36
22.44
19.71
18.04
19.37
19.33
27.26
19.37
22.90
91
8.00
Gross margin%
20.88
22.65
25.48
22.57
22.11
19.19
21.61
20.11
18.34
19.10
25.73
19.19
21.25
90
5.19
Operating margin%
20.91
21.66
22.05
24.35
23.32
26.05
27.69
25.72
25.48
27.46
6.04
26.05
24.91
47
25.06
Net margin%
21.30
24.09
22.51
24.92
24.21
24.60
26.43
27.34
26.02
26.95
19.32
26.43
24.76
58
20.85
P/E ratio (avg)x
8.943
9.781
9.130
9.021
8.632
8.379
8.044
9.198
9.380
9.131
29.72
9.131
9.075
45
29.53
EV/EBITx
15.17
17.38
18.83
19.02
20.56
22.46
23.55
22.74
25.77
26.03
25.26
23.55
21.51
59
20.40
FCF yield (avg)%
17.08
15.21
17.57
18.04
16.38
17.83
19.01
18.29
19.82
17.85
10.94
18.29
17.84
83
16.34
FCF margin%
14.60
17.28
19.39
17.28
19.78
21.00
19.14
19.04
20.77
22.57
15.43
20.77
19.26
34
0.802
FCF / Net incomex
2.027
2.171
2.254
2.322
2.411
2.451
2.416
2.716
2.848
2.960
1.484
2.716
2.413
60
12.10
ROIC%
16.99
18.08
20.77
21.04
18.48
15.51
16.52
15.19
18.00
17.54
24.45
16.52
17.77
52
3.77
Return on equity%
0.50
0.40
0.40
0.56
2.03
2.61
2.74
1.52
3.05
4.08
4.63
2.74
1.77
38
12.56
Return on assets%
6.19
4.59
1.88
2.61
0.40
1.97
1.03
0.40
3.39
2.57
5.48
1.97
2.27
22
1.10
EPS¥
0.48
0.45
0.46
0.45
0.46
0.52
0.51
0.60
0.63
0.69
1.14
8.29%
3.26%
—
16.60
EPS growth%
0.40
0.40
0.40
2.14
0.74
0.74
0.40
0.40
0.40
1.78
11.38
0.40
0.40
61
0.58
Bookvalue per sh¥
1.33
1.38
1.46
1.31
1.37
1.22
1.22
1.15
1.06
1.08
1.49
(4.57%)
(2.67%)
—
0.46
FCF per share¥
1.31
1.25
1.27
1.35
1.40
1.25
1.09
1.05
1.03
1.01
1.07
(6.34%)
(3.06%)
—
1.33
Dividend per sh¥
2.06
2.21
2.47
2.70
2.78
2.63
2.89
3.03
2.90
2.87
0.60
0.66%
3.75%
—
22.61
Div yield (avg)%
18.18
16.36
16.58
18.99
16.09
15.01
12.84
12.12
11.23
13.49
10.85
12.84
15.55
70
20.08
Payout ratio%
7.34
6.16
7.53
8.11
9.66
8.65
6.42
9.20
7.71
6.02
5.90
7.71
7.62
94
998.8
Shares (diluted)M
773.6
684.8
737.7
695.7
625.4
559.4
618.9
562.5
569.8
576.5
962.7
(1.61%)
(2.90%)
30
3.09
Buyback yield%
3.40
2.98
5.37
4.98
5.20
2.21
3.16
1.84
3.06
2.75
18.71
2.75
3.11
77
0.310
D/E ratiox
3.233
3.504
3.838
3.873
4.074
4.744
5.361
5.528
6.588
7.171
1.268
5.528
4.409
6
0.455
Enterprise value¥B
0.719
0.784
0.726
0.795
0.826
0.833
0.764
0.669
0.626
0.560
3.121
(7.47%)
(2.46%)
25
4.317
LT debt¥B
1.952
1.970
1.801
1.821
1.857
1.678
1.575
1.544
1.428
1.367
1.735
(5.94%)
(4.39%)
79
Revenue
¥4.916B
6.78%
1.00×
Cost of revenue
¥3.217B
6.81%
1.00×
Operating expenses
¥1.074B
7.03%
1.02×
Property and equipment
19.97%
Cash and investments
14.83%